[MRCB] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -79.62%
YoY- 149.21%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 374,106 663,754 405,249 427,596 408,161 1,134,117 756,522 -37.38%
PBT 7,702 40,485 43,031 30,559 131,572 52,317 34,179 -62.86%
Tax 18,613 -22,040 -10,762 -4,933 -26,734 -21,813 -8,117 -
NP 26,315 18,445 32,269 25,626 104,838 30,504 26,062 0.64%
-
NP to SH 26,400 19,792 33,448 21,527 105,653 28,089 23,371 8.43%
-
Tax Rate -241.66% 54.44% 25.01% 16.14% 20.32% 41.69% 23.75% -
Total Cost 347,791 645,309 372,980 401,970 303,323 1,103,613 730,460 -38.94%
-
Net Worth 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 2,995,428 3,012,019 36.88%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 76,838 - - - 38,369 - - -
Div Payout % 291.06% - - - 36.32% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 2,995,428 3,012,019 36.88%
NOSH 4,395,052 4,395,027 4,390,773 4,390,773 4,386,746 2,194,453 2,184,205 59.18%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.03% 2.78% 7.96% 5.99% 25.69% 2.69% 3.44% -
ROE 0.55% 0.41% 0.69% 0.44% 4.38% 0.94% 0.78% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.52 15.12 9.23 9.74 18.62 51.68 34.64 -60.64%
EPS 0.60 0.45 0.76 0.49 4.82 1.28 1.07 -31.92%
DPS 1.75 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 1.10 1.093 1.11 1.103 1.10 1.365 1.379 -13.95%
Adjusted Per Share Value based on latest NOSH - 4,390,773
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.37 14.86 9.07 9.57 9.14 25.39 16.93 -37.39%
EPS 0.59 0.44 0.75 0.48 2.36 0.63 0.52 8.75%
DPS 1.72 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 1.0811 1.0742 1.0909 1.0839 0.5399 0.6705 0.6742 36.88%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.615 0.72 0.60 1.01 1.12 1.06 1.38 -
P/RPS 7.22 4.76 6.50 10.37 6.02 2.05 3.98 48.58%
P/EPS 102.29 159.73 78.76 205.97 23.24 82.81 128.97 -14.28%
EY 0.98 0.63 1.27 0.49 4.30 1.21 0.78 16.38%
DY 2.85 0.00 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.56 0.66 0.54 0.92 1.02 0.78 1.00 -31.98%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 30/08/18 30/05/18 28/02/18 21/11/17 29/08/17 -
Price 0.80 0.73 0.70 0.57 1.08 0.97 1.19 -
P/RPS 9.39 4.83 7.58 5.85 5.80 1.88 3.44 94.95%
P/EPS 133.05 161.95 91.89 116.24 22.41 75.78 111.21 12.66%
EY 0.75 0.62 1.09 0.86 4.46 1.32 0.90 -11.41%
DY 2.19 0.00 0.00 0.00 1.62 0.00 0.00 -
P/NAPS 0.73 0.67 0.63 0.52 0.98 0.71 0.86 -10.32%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment